S.C. INTERMETAL EXPERCO S.R.L.

Beneficiar:
Executant: S.C. INTERMETAL EXPERCO S.R.L.
Proiectant:
Obiectivul: REABILITARE MONUMENT
Obiectul: 01 CONSTRUCTII
Stadiul fizic: 001 REABILITARE MONUMENT

Formular C5
Lista cuprinzand cantitatile de lucrari

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar TOTALUL

Nr. Capitol de lucrari U.M. Cantitatea (fara TVA) (fara TVA)
- Lei - - Lei -
0 1 2 3 4 5=3x4
1 RPCT29XA - Desfacerea placajelor din faianta,gresie si mp 10.50 50.04 525.42
ceramica material: 0.00 0.00
manopera: 50.04 525.42
utilaj: 0.00 0.00
transport: 0.00 0.00

2 RCSN06B# - Desfac.ornamente cu desfasurare<100 CM si BUCAT 1.00 43.36 43.36

cu relief<12 CM,inclus.plasa de rabit si schelet armatura A material: 0.00 0.00
manopera: 42.84 42.84
utilaj: 0.52 0.52
transport: 0.00 0.00

3 RPCT39A1 - Demontarea balustradelor, grilelor, si kg 314.00 0.90 282.49

parapetelor metalice montate in beton material: 0.00 0.00
manopera: 0.90 282.49
utilaj: 0.00 0.00
transport: 0.00 0.00

4 RPCB11A+ - Buciardarea suprafetelor de beton, in MP 15.00 30.42 456.34

vederea aderarii unui beton nou material: 1.50 22.46
manopera: 28.80 432.00
utilaj: 0.13 1.88
transport: 0.00 0.00

5 RPCB18G# - Demolare beton armat vechi,din M CUB 1.00 134.78 134.78

fundatii,pereti,stalpi,placi pref,etc,cu mijl mecanice material: 0.12 0.12
manopera: 99.00 99.00
utilaj: 35.67 35.67
transport: 0.00 0.00

6 CI12A# - Placaje din marmura artificiala cu grosime pana mp 10.50 325.64 3,419.18
la 5 CM inclusiv, aplicate cu adeziv pe suprafete verticale, material: 160.24 1,682.48
inclusiv rostuirea cu chit a rosturilor
manopera: 140.40 1,474.20
utilaj: 25.00 262.50
transport: 0.00 0.00

6.1 7318706 - Distantieri de rost din pvc pentru placaje buc 210.00 2.00 420.00
model M1
6 2202211 - Placa din granit mp 11.13 291.79 3,247.62
6 20019388 - Adeziv flexibil placare ceramica ag 650 flex kg 44.10 4.99 220.06

Deviz "001" - Formular C5 Pagina 1 din 5

S.C. INTERMETAL EXPERCO S.R.L.

Pretul unitar TOTALUL

Nr. Capitol de lucrari U.M. Cantitatea (fara TVA) (fara TVA)
- Lei - - Lei -
0 1 2 3 4 5=3x4

7 CA02C1 - Turnare beton armat in fundatii continue,radiere mc 1.80 77.37 139.26

si pereti sub cota zero a constr cu gros <30CM material: 0.24 0.42
manopera: 65.88 118.58
utilaj: 11.25 20.25
transport: 0.00 0.00

7 2100957 - Beton de ciment B 200-BC-15 stas 3622 mc 1.81 280.00 508.03

8 CB02A1 - Cofraje pt.beton in elevatie din panouri refol.din mp 10.00 20.37 203.70
scinduri la ziduri drepte incl.sprijinirile.0 material: 6.15 61.50
manopera: 14.22 142.20
utilaj: 0.00 0.00
transport: 0.00 0.00

9 RPCK41D% - Pardoseli si straifuri din marmura,granit,etc. mp 15.00 313.06 4,695.89

sablonate pe santier material: 46.37 695.51
manopera: 248.40 3,726.00
utilaj: 18.29 274.38
transport: 0.00 0.00

9 2202211 - Placa din granit mp 17.25 291.79 5,033.38

10 RPCK29A%[1] - Ceruire,lustruire placi marmura, marmura mp 25.50 42.34 1,079.72
concasata, granit suprafata >16 mp material: 2.61 66.54
manopera: 39.42 1,005.21
utilaj: 0.31 7.97
transport: 0.00 0.00

11 AUT1303A1 - Ora pr schela met tub. exterioare S640mp ora 80.00 5.00 400.00
G=11-13,5 3sch. lei/mp material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 5.00 400.00
transport: 0.00 0.00

12 CL20A1 - Confectii metalice diverse, montate aparent kg 400.00 11.38 4,554.00

parapeti panouri despartitoare balcon material: 9.04 3,618.00
manopera: 2.34 936.00
utilaj: 0.00 0.00
transport: 0.00 0.00

12.1 6306274-1 - Imprejmuire ornamamentala simpla otel kg 400.00 9.00 3,600.00

profilat
13 CN11B1 - Vopsitorii la balustrade, grile si parapete mp 30.00 27.28 818.36
metalice email alchidic material: 6.04 181.16
manopera: 21.24 637.20
utilaj: 0.00 0.00
transport: 0.00 0.00

13.1 6106662 - Nitroemail negru E.902-1 ntr 306-80 kg 2.10 25.00 52.50
13.2 6100797 - Grund miniu anticoroziv G.351-4 stas 3097- kg 2.40 40.00 96.00
80
S.C. INTERMETAL EXPERCO S.R.L.

0 1 2 3 4 5=3x4

14 CJ10C# - Ornamente decorative, rotunde, patrate, buc 1.00 1,062.70 1,062.70

poligonale, sau alte forme, gata confectionate, uzinate, material: 1,032.10 1,032.10
montate la exterior cu suprafata de contact intre 0,126 -
manopera: 30.60 30.60
0,500 mp, cu stratul vizibil din mortar de praf de piatra
utilaj: 0.00 0.00
transport: 0.00 0.00

14.1 2803377 - Ornament prefabr.ipsos-rozete ornament. buc 1.03 1,000.00 1,030.00

<100 CM
15 RPCN08C# - Retusari ornamente praf piatra montate in BUCAT 1.00 24.29 24.29
pereti tav,relief.max.5CM,supraf.contact pina la 0,125M A material: 3.68 3.68
manopera: 19.80 19.80
utilaj: 0.81 0.81
transport: 0.00 0.00

16 CFMEC442C[1] - Scrierea literelor sau a cifrelor pe diferite buc 800.00 9.75 7,800.00
panouri, cu mana libera inaltimea literei sau cifrei intre 30 material: 0.00 0.00
si 50 MM
manopera: 9.75 7,800.00
utilaj: 0.00 0.00
transport: 0.00 0.00

17 TRA01A05P - Transportul rutier al pamantului sau tona 3.00 6.00 18.00

molozului cu autobasculanta dist.= 5 km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 6.00 18.00

18 TRI1AA01C1 - Incarcarea materialelor, grupa a-grele si tona 3.00 6.30 18.90

marunte,prin aruncare rampa sau teren-auto categ.1 material: 0.00 0.00
manopera: 6.30 18.90
utilaj: 0.00 0.00
transport: 0.00 0.00

19 TRA01A25 - Transportul rutier al tona 5.00 33.75 168.75

materialelor,semifabricatelor cu autobasculanta pe dist.= material: 0.00 0.00
25 km. $
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 33.75 168.75

20 TRB01C12 - Transportul materialelor cu roaba pe pneuri tona 5.00 10.40 52.02

inc aruncare desc rasturnare grup1-3 distanta 20M $ material: 0.00 0.00
manopera: 10.40 52.02
utilaj: 0.00 0.00
transport: 0.00 0.00

21 TRB04B2 - Transportul materialelor cu lopata(max.3M oriz tona 5.00 12.60 63.00

sau 2M vert) materiale fara aderenta 2 lopatare material: 0.00 0.00
manopera: 12.60 63.00
utilaj: 0.00 0.00
transport: 0.00 0.00
S.C. INTERMETAL EXPERCO S.R.L.

22 TRA02A25 - Transportul rutier al tona 2.00 33.75 67.50

materialelor,semifabricatelor cu autocamionul pe dist.= 25 material: 0.00 0.00
km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 33.75 67.50

23 TRB05A11 - Transportul materialelor prin purtat tona 2.00 18.00 36.00

direct.materiale comode sub 25 Kg distanta 10M material: 0.00 0.00
manopera: 18.00 36.00
utilaj: 0.00 0.00
transport: 0.00 0.00

24 TRA06A25 - Transportul rutier al betonului-mortarului cu tona 4.54 50.00 226.80

autobetoniera de 5,5 MC dist.=25 km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 50.00 226.80

25 TRB01C12 - Transportul materialelor cu roaba pe pneuri tona 4.54 10.40 47.19

inc aruncare desc rasturnare grup1-3 distanta 20M $ material: 0.00 0.00
manopera: 10.40 47.19
utilaj: 0.00 0.00
transport: 0.00 0.00

26 TRB04A2 - Transportul materialelor cu lopata(max.3M oriz tona 4.54 18.72 84.91

sau 2M vert) materiale cu aderenta 2 lopatare material: 0.00 0.00
manopera: 18.72 84.91
utilaj: 0.00 0.00
transport: 0.00 0.00

TOTAL 1 (Cheltuieli directe)

Greutate Materiale (tone) Ore Manopera Material Manopera Utilaj Transport TOTAL
9.09 646.98 16,373.08 17,573.56 1,003.97 481.05 35,431.66

Recapitulatie Valoare Material Manopera Utilaj Transport TOTAL

Alte cheltuieli directe

CAS 15.80 % 0.00 2,776.62 0.00 0.00 2,776.62
CASS 5.20 % 0.00 913.83 0.00 0.00 913.83
Somaj 0.50 % 0.00 87.87 0.00 0.00 87.87
Fond de risc 0.28 % 0.00 49.21 0.00 0.00 49.21
Fond de garantare 0.25 % 0.00 43.93 0.00 0.00 43.93
Concedii si indemnizatii 0.85 % 0.00 149.38 0.00 0.00 149.38
T2 = T1 + Alte cheltuieli directe 16,373.08 21,594.40 1,003.97 481.05 39,452.50

Cheltuieli indirecte
Cheltuieli indirecte 15.00 % 2,455.96 3,239.16 150.60 72.16 5,917.87
T3 = T2 + Cheltuieli indirecte 18,829.04 24,833.56 1,154.57 553.21 45,370.37

Beneficiu
Profit 8.00 % 1,506.32 1,986.68 92.37 44.26 3,629.63
T4 = T3 + Beneficiu 20,335.36 26,820.24 1,246.94 597.46 49,000.00
S.C. INTERMETAL EXPERCO S.R.L.

TOTAL GENERAL (fara TVA) 49,000.00

TVA (24.00%) 11,760.00
TOTAL GENERAL (inclusiv TVA) 60,760.00

Constructor, Beneficiar,

......................... .........................